| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 179 752.00 | | 14 179 752.00 | 14 179 752.00 |
BZ Other receivables | 311 313.00 | | 311 313.00 | 311 313.00 |
CF Cash and cash equivalents | 762 126.00 | | 762 126.00 | 762 126.00 |
CJ TOTAL (II) | 1 073 440.00 | | 1 073 440.00 | 1 073 440.00 |
CO Grand total (0 to V) | 15 253 192.00 | | 15 253 192.00 | 15 253 192.00 |
CU Other investments | 14 179 752.00 | | 14 179 752.00 | 14 179 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 288 989.00 | | | 13 288 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 048 279.00 | | | 1 048 279.00 |
DL TOTAL (I) | 14 337 268.00 | | | 14 337 268.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 593.00 | | | 5 593.00 |
DY Tax and social security liabilities | 5 797.00 | | | 5 797.00 |
EA Other liabilities | 904 533.00 | | | 904 533.00 |
EC TOTAL (IV) | 915 923.00 | | | 915 923.00 |
EE Grand total (I to V) | 15 253 192.00 | | | 15 253 192.00 |
EG Accrued income and payables due within one year | 24 672.00 | | | 24 672.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 761.00 | |
GF Total Operating Expenses (II) | | | 7 761.00 | |
GG - OPERATING RESULT (I - II) | | | -7 761.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 072 016.00 | |
GL Other interest and similar income | | | 244.00 | |
GP Total financial income (V) | | | 1 072 260.00 | |
GR Interest and similar expenses | | | 10 422.00 | |
GU Total financial expenses (VI) | | | 10 422.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 061 838.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 054 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 797.00 | | | 5 797.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 072 260.00 | | | 1 072 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 980.00 | | | 23 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 048 279.00 | | | 1 048 279.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 14 179 752.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 14 179 752.00 | |
I4 DECREASES Grand Total | | | 14 179 752.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 14 179 752.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 5 593.00 | 5 593.00 | | 5 593.00 |
8D Social Security and Other Social Organizations | 5 797.00 | 5 797.00 | | 5 797.00 |
8K Other liabilities (including liabilities related to repo transactions) | 904 533.00 | 13 282.00 | 891 251.00 | 904 533.00 |
VS Prepaid expenses | 311 313.00 | 311 313.00 | | 311 313.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 311 313.00 | 311 313.00 | | 311 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 915 923.00 | 24 672.00 | 891 251.00 | 915 923.00 |
